Flat B16 1 bed 1 bath

Duchess Road, Edgbaston, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£33,700First Year

Profit From Rental Income

After 5 Years

£4,851

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£24,829

↗ 23%After 5 Years

Return On Investment

88%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,100	£8,221	£8,427	£8,638	£8,897	£42,283
Total Expenses	£7,135	£7,193	£7,256	£7,321	£7,390	£36,294
Profit Before Tax	£965	£1,029	£1,171	£1,317	£1,507	£5,989
Profit After Tax	£782	£833	£948	£1,066	£1,221	£4,851
Change In Property Value	£2,725	£2,793	£5,153	£6,582	£7,575	£24,829
Net Return	£3,507	£3,626	£6,102	£7,648	£8,796	£29,679
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	10%	11%	18%	23%	26%	88%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change